Flat
W1U
0 beds
0 baths
Dorset Street, London W1U
London, England · W1U
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-26,074
↘ -21%After 5 Years
Change In Property Value
£53,844
↗ 14%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,272 | £10,426 | £10,582 | £10,847 | £11,118 | £53,246 |
| Total Expenses | £15,736 | £15,802 | £15,858 | £15,927 | £15,996 | £79,320 |
| Profit Before Tax | £-5,464 | £-5,376 | £-5,276 | £-5,080 | £-4,878 | £-26,074 |
| Profit After Tax | £-5,464 | £-5,376 | £-5,276 | £-5,080 | £-4,878 | £-26,074 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £-5,460 | £2,524 | £8,826 | £13,686 | £8,195 | £27,770 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 6% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change